Adobe Inc.

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2
Data 2014-11-28 2015-02-27 2015-05-29 2015-08-28 2015-11-27 2016-03-04 2016-06-03 2016-09-02 2016-12-02 2017-03-03 2017-06-02 2017-09-01 2017-12-01 2018-03-02 2018-06-01 2018-08-31 2018-11-30 2019-03-01 2019-05-31 2019-08-30 2019-11-29 2020-02-28 2020-05-29 2020-08-28 2020-11-27 2021-03-05 2021-06-04 2021-09-03 2021-12-03 2022-03-04 2022-06-03 2022-09-02 2022-12-02 2023-03-03 2023-06-02 2023-09-01 2023-12-01 2024-03-01 2024-05-31 2024-08-30 2024-11-29 2025-02-28 2025-05-30
Przychód (mln) 1,073 1,109 1,162 1,218 1,306 1,383 1,399 1,464 1,608 1,682 1,772 1,841 2,007 2,079 2,195 2,291 2,465 2,601 2,744 2,834 2,992 3,091 3,128 3,225 3,424 3,905 3,835 3,935 4,110 4,262 4,386 4,433 4,525 4,655 4,816 4,890 5,048 5,182 5,309 5,408 5,606 5,714 5,873
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 21.7% 24.7% 20.4% 20.2% 23.1% 21.6% 26.7% 25.8% 24.8% 23.6% 23.9% 24.4% 22.8% 25.1% 25.0% 23.7% 21.4% 18.8% 14.0% 13.8% 14.4% 26.3% 22.6% 22.0% 20.0% 9.1% 14.4% 12.7% 10.1% 9.2% 9.8% 10.3% 11.6% 11.3% 10.2% 10.6% 11.1% 10.3% 10.6%
Marża brutto 85.0% 85.0% 84.1% 84.3% 84.6% 85.6% 85.6% 86.2% 86.5% 85.9% 86.5% 85.7% 86.5% 87.5% 87.2% 87.1% 85.4% 84.7% 85.2% 85.3% 84.9% 85.4% 86.7% 86.8% 87.5% 88.6% 88.4% 88.1% 87.7% 88.0% 87.7% 87.7% 87.4% 87.8% 88.1% 88.1% 87.4% 87.8% 87.9% 89.8% 89.0% 89.1% 89.1%
Koszty i Wydatki (mln) 929 934 969 972 1,015 1,076 1,055 1,095 1,136 1,213 1,268 1,295 1,357 1,376 1,497 1,572 1,744 1,906 1,995 1,980 2,022 2,154 2,112 2,156 2,209 2,451 2,429 2,494 2,609 2,682 2,857 2,949 3,020 3,069 3,192 3,193 3,305 3,275 3,424 3,416 3,649 3,551 3,723
EBIT (mln) 125 173 194 246 290 308 344 369 472 469 504 546 649 703 698 719 721 695 750 854 970 937 1,016 1,069 1,215 1,454 1,406 1,441 1,501 1,580 1,529 1,484 1,505 1,586 1,624 1,697 1,743 1,907 1,885 1,992 1,957 2,163 2,109
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 133.3% 77.9% 77.8% 50.1% 62.6% 52.4% 46.4% 47.7% 37.5% 49.8% 38.6% 31.7% 11.0% -1.12% 7.3% 18.8% 34.6% 34.9% 35.5% 25.2% 25.3% 55.2% 38.4% 34.8% 23.5% 8.7% 8.7% 3.0% 0.3% 0.4% 6.2% 14.4% 15.8% 20.2% 16.1% 17.4% 12.3% 13.4% 11.9%
EBIT (%) 11.6% 15.6% 16.7% 20.2% 22.2% 22.2% 24.6% 25.2% 29.4% 27.9% 28.4% 29.6% 32.4% 33.8% 31.8% 31.4% 29.2% 26.7% 27.3% 30.1% 32.4% 30.3% 32.5% 33.1% 35.5% 37.2% 36.7% 36.6% 36.5% 37.1% 34.9% 33.5% 33.3% 34.1% 33.7% 34.7% 34.5% 36.8% 35.5% 36.8% 34.9% 37.9% 35.9%
Przychody fiansowe (mln) 6 6 7 7 8 4 11 12 13 14 15 17 10 23 26 22 10 16 16 18 19 19 11 7 6 0 0 0 17 0 0 28 0 32 26 27 269 0 0 0 0 0 0
Koszty finansowe (mln) 13 15 17 17 17 18 17 17 18 18 18 19 19 20 20 21 28 41 41 40 37 33 28 28 27 30 28 27 28 28 28 28 0 32 26 27 28 27 41 51 0 62 -192
Amortyzacja (mln) 78 80 86 88 86 81 84 84 82 81 82 82 81 77 76 87 107 145 146 151 184 188 188 191 190 196 208 213 225 235 232 237 215 233 235 236 240 230 233 213 218 217 -217
EBITDA (mln) 222 254 280 333 377 389 429 458 556 560 593 643 731 799 788 809 827 888 937 1,025 1,177 1,125 1,204 1,260 1,414 1,650 1,622 1,658 1,721 1,806 1,752 1,484 1,720 1,863 1,911 2,006 2,076 2,137 2,118 2,306 2,259 2,461 1,692
EBITDA(%) 18.9% 23.2% 24.4% 27.6% 30.6% 28.4% 30.8% 31.3% 34.6% 33.3% 33.4% 34.9% 36.9% 38.4% 35.9% 35.3% 34.0% 34.1% 32.7% 36.2% 39.2% 36.9% 38.9% 39.7% 41.1% 42.4% 41.9% 41.6% 41.5% 42.1% 39.7% 38.5% 38.0% 39.5% 39.3% 40.5% 40.7% 41.2% 39.9% 42.6% 40.3% 43.1% 28.8%
NOPLAT (mln) 112 163 181 233 297 292 330 356 457 461 493 541 643 703 691 701 699 702 711 834 957 919 1,000 1,060 1,197 1,433 1,386 1,418 1,468 1,543 1,492 1,456 1,517 1,598 1,650 1,743 1,808 968 1,930 2,042 1,991 2,182 2,101
Podatek (mln) 24 78 33 58 74 38 86 86 57 62 118 122 141 119 28 35 21 28 78 42 105 -36 -100 105 -1,053 172 270 206 235 277 314 320 341 351 355 340 325 348 357 358 308 371 410
Zysk Netto (mln) 73 85 147 174 223 254 244 271 400 398 374 420 502 583 663 666 678 674 633 793 852 955 1,100 955 2,250 1,261 1,116 1,212 1,233 1,266 1,178 1,136 1,176 1,247 1,295 1,403 1,483 620 1,573 1,684 1,683 1,811 1,691
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 203.9% 199.6% 65.5% 55.2% 79.4% 56.7% 53.4% 54.9% 25.5% 46.3% 77.1% 58.8% 35.2% 15.6% -4.61% 19.0% 25.6% 41.6% 73.9% 20.5% 164.1% 32.0% 1.5% 26.9% -45.20% 0.4% 5.6% -6.27% -4.62% -1.50% 9.9% 23.5% 26.1% -50.28% 21.5% 20.0% 13.5% 192.1% 7.5%
Zysk netto (%) 6.8% 7.7% 12.7% 14.3% 17.0% 18.4% 17.4% 18.5% 24.8% 23.7% 21.1% 22.8% 25.0% 28.0% 30.2% 29.1% 27.5% 25.9% 23.1% 28.0% 28.5% 30.9% 35.2% 29.6% 65.7% 32.3% 29.1% 30.8% 30.0% 29.7% 26.9% 25.6% 26.0% 26.8% 26.9% 28.7% 29.4% 12.0% 29.6% 31.1% 30.0% 31.7% 28.8%
EPS 0.15 0.17 0.3 0.35 0.45 0.51 0.49 0.54 0.81 0.81 0.76 0.85 1.02 1.18 1.35 1.36 1.39 1.38 1.3 1.63 1.76 1.98 2.28 1.99 4.69 2.63 2.34 2.54 2.59 2.67 2.5 2.42 2.53 2.72 2.83 3.07 3.26 1.37 3.5 3.78 3.82 4.15 3.95
EPS (rozwodnione) 0.14 0.17 0.29 0.34 0.44 0.5 0.48 0.54 0.8 0.8 0.75 0.84 1.0 1.17 1.33 1.34 1.37 1.36 1.29 1.61 1.74 1.96 2.27 1.97 4.64 2.61 2.32 2.52 2.57 2.67 2.49 2.42 2.52 2.71 2.82 3.05 3.23 1.36 3.49 3.76 3.8 4.13 3.95
Ilośc akcji (mln) 498 499 499 499 498 499 500 499 496 495 494 493 492 492 492 490 488 488 488 486 484 482 481 480 479 479 478 477 476 473 472 469 465 459 458 456 455 453 449 445 441 436 432
Ważona ilośc akcji (mln) 507 508 506 506 506 506 505 504 501 501 500 500 500 499 498 497 495 494 492 491 489 488 485 485 484 483 481 481 480 475 473 469 466 460 459 459 459 456 451 448 443 438 433
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD